Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,032£40,632£41,648£42,689£43,970£208,972
Total Expenses£29,482£29,562£29,682£29,806£29,953£148,485
Profit Before Tax£10,550£11,070£11,966£12,884£14,017£60,488
Profit After Tax £8,546£8,967£9,692£10,436£11,354£48,995
Change In Property Value£6£6£12,400£22,134£29,455£64,002
Net Return£8,552£8,973£22,093£32,570£40,809£112,997
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%16%20%55%